Mystic Electronics Balance Sheet

Financials in millions INR. Fiscal year is April - March.

Millions INR. Fiscal year is Apr - Mar.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Mar '25 Mar 31, 2025	Mar '24 Mar 31, 2024	Mar '23 Mar 31, 2023	Mar '22 Mar 31, 2022	Mar '21 Mar 31, 2021
Cash & Equivalents	-	11.13	0.37	0.37	0.37	1.31
Cash & Short-Term Investments	10.97	11.13	0.37	0.37	0.37	1.31
Cash Growth	76.50%	2915.89%	0.44%	-1.53%	-71.60%	41.84%
Receivables	-	67.34	75.34	70.93	68.45	59.82
Other Current Assets	-	5	5	5	66.65	66.56
Total Current Assets	-	83.46	80.71	76.29	135.47	127.69
Property, Plant & Equipment	-	-	-	-	-	0
Long-Term Investments	-	199.86	196.12	213.99	195.7	204.67
Long-Term Deferred Tax Assets	-	-	-	-	-	0
Other Long-Term Assets	-	3.26	10.98	11.09	11.09	11.07
Total Assets	-	286.58	287.8	301.37	342.26	343.43
Accounts Payable	-	0.03	0.03	0.02	0.03	0.03
Accrued Expenses	-	0	0	0	0.08	0.1
Current Portion of Long-Term Debt	-	-	-	-	-	1.65
Current Income Taxes Payable	-	0.25	-	-	-	-
Other Current Liabilities	-	0.1	0.11	0.02	0.17	0.43
Total Current Liabilities	-	0.38	0.13	0.04	0.27	2.2
Long-Term Debt	-	-	11.97	11.97	11.97	10.85
Other Long-Term Liabilities	-	-	-	-	-0	0
Total Liabilities	-	0.38	12.1	12.01	12.24	13.06
Common Stock	-	197.66	197.66	197.66	197.66	197.66
Additional Paid-In Capital	-	278.55	278.55	278.55	278.55	278.55
Retained Earnings	-	-127.91	-138.2	-123.3	-88.96	-89.15
Comprehensive Income & Other	-	-62.1	-62.31	-63.54	-57.22	-56.68
Shareholders' Equity	286.01	286.21	275.7	289.37	330.02	330.38
Total Liabilities & Equity	-	286.58	287.8	301.37	342.26	343.43
Total Debt	-	-	11.97	11.97	11.97	12.5
Net Cash (Debt)	10.97	11.13	-11.6	-11.6	-11.6	-11.19
Net Cash Growth	76.50%	-	-	-	-	-
Net Cash Per Share	0.57	0.56	-0.59	-0.59	-0.59	-0.57
Filing Date Shares Outstanding	19.77	19.77	19.77	19.77	19.77	19.77
Total Common Shares Outstanding	19.77	19.77	19.77	19.77	19.77	19.77
Working Capital	-	83.09	80.58	76.25	135.2	125.49
Book Value Per Share	14.47	14.48	13.95	14.64	16.70	16.71
Tangible Book Value	286.01	286.21	275.7	289.37	330.02	330.38
Tangible Book Value Per Share	14.47	14.48	13.95	14.64	16.70	16.71
Machinery	-	-	-	-	-	0.3